Asian Pay Television Trust: 13% yield from a monopolistic business April 21, 2017 1564

PSR Recommendation: BUY Status:
Target Price: 0.64
  • 13% dividend yield. Paid quarterly.
  • Annuity type revenue with a cable infrastructure into 760,000 customer homes. APTV is the only cable service provider available in areas it operates.
  • Initiate coverage with “BUY” rating and $0.64 target price, implying a 43% upside plus dividends.

Company Background

Asian Pay Television Trust (APTV) is a business trust that operates cable pay-tv and broadband services in Taiwan. It owns all the fibre and cable connections to customers’ homes. This “last-mile” access to homes is cost-prohibitive and extremely difficult to replicate. The company has a stable customer base of 760,000.

Investment Merits

  1. Stock price has corrected to attractive levels. Share price is down more than 50% from its peak. There were three triggers to this: (i) accelerated S$100m capital expenditure required by the Taiwan authorities for APTV to introduce more digital set-top boxes. This raised gearing and interest expense; (ii) cut in monthly cable-TV fees in 2016. This hurt EBITDA by about S$10m. We do not expect this to reoccur for at least the next 2-3 years. Both factors culminated in a cut in dividends; and (iii) fears of new competition after the authorities opened up the sector in 2012. There has been much anticipation of new cable entrants, but none has appeared.
  2. 3% yield, paid quarterly. APTV has guided for a 6.5-cent DPU for FY17. In our view, there is stability in these dividends. The S$103m dividend payable per annum is supported by operating cash flows of S$130m less maintenance capex of S$25m.
  3. Revenue is recurrent with high barriers. Cable TV is an entrenched form of viewing TV in Taiwan. Cable has an 80% share of the TV market. Internet TV has not gained any footing due to a lack of local content. Revenue is recurrent for APTV. It collects an annuity like S$220m revenue p.a. from its 760,000 customers who are paying an S$24 subscription fee every month.

We initiate APTV with a BUY. We value APTV at a DCF valuation of S$0.64. This implies is a 43% upside, including dividends. Our target price pegs APTV at EV/EBITDA of 10.7x, still a 8.5% discount to regional peers.

What APTV does?

APTV* sells cable TV and broadband service** in 5 locations in Taiwan (refer to Figure 1). Revenue comes from monthly subscription fee of NT$529 (S$24) for 105 TV channels and NT$478 (S$22) from broadband. Cable TV accounts for 85% of APTV total revenue, with broadband 15%. The largest operating cost are content and depreciation, both are 25% and 23% of total operating cost respectively. APTV was listed on SGX in May 2013.

APTV is Taiwan’s 3rd largest cable operator with 14% market share. However, in the 5 locations (or called franchise areas) APTV operates, it is the sole provider of cable TV and broadband. An alternative to cable TV is internet TV (commonly called IPTV), owned by Chunghwa Telecom. On broadband, Chunghwa Telecom is the dominant 80% market share incumbent with its ADSL broadband service.

* APTV is a business trust that enjoy owns economic interest of Taiwan Broadband Communications (TBC), which is the actual operating entity that provides cable pay TV, and broadband services.

** For our Singapore based readers, APTV is similar to a Starhub cable TV and broadband service. StarHub has almost 500,000 cable TV customers that pays an ARPU of S$51 per month

What we find most attractive of APTV?

  • Barriers to entry: We figure there are 2 major barriers of entry:

(i) Cable access to the home. APTV has spent more than 10 years to build up cable access into 1.2m homes. It is too costly and time consuming for any other party to replicate this infrastructure. That “little plug” in the home for cable belongs to APTV and it is very valuable.

(ii) Content arrangements with suite of local providers. Local content providers want viewership to attract advertisers. APTV large customer base makes them an attractive client for all content providers.

  • Affordable product: Watching TV through cable is the most popular format in Taiwan. The price of the package is affordable at S$24 per month for 105 channels.
  • Recurrent annuity like revenue. Around 85% of the revenue is subscription based. This provides a strong recurrent revenue stream. APTV customer base has been growing since inception, albeit at a slower pace (refer Figure 5).
  • Good cash-flow streams: There is minimal working capital required because to enjoy the service, it has to be prepaid.

 

Please sign in to download the full report in PDF.

Important Information

This report is prepared and/or distributed by Phillip Securities Research Pte Ltd ("Phillip Securities Research"), which is a holder of a financial adviser’s licence under the Financial Advisers Act, Chapter 110 in Singapore.

By receiving or reading this report, you agree to be bound by the terms and limitations set out below. Any failure to comply with these terms and limitations may constitute a violation of law. This report has been provided to you for personal use only and shall not be reproduced, distributed or published by you in whole or in part, for any purpose. If you have received this report by mistake, please delete or destroy it, and notify the sender immediately.

The information and any analysis, forecasts, projections, expectations and opinions (collectively, the “Research”) contained in this report has been obtained from public sources which Phillip Securities Research believes to be reliable. However, Phillip Securities Research does not make any representation or warranty, express or implied that such information or Research is accurate, complete or appropriate or should be relied upon as such. Any such information or Research contained in this report is subject to change, and Phillip Securities Research shall not have any responsibility to maintain or update the information or Research made available or to supply any corrections, updates or releases in connection therewith.

Any opinions, forecasts, assumptions, estimates, valuations and prices contained in this report are as of the date indicated and are subject to change at any time without prior notice. Past performance of any product referred to in this report is not indicative of future results.

This report does not constitute, and should not be used as a substitute for, tax, legal or investment advice. This report should not be relied upon exclusively or as authoritative, without further being subject to the recipient’s own independent verification and exercise of judgment. The fact that this report has been made available constitutes neither a recommendation to enter into a particular transaction, nor a representation that any product described in this report is suitable or appropriate for the recipient. Recipients should be aware that many of the products, which may be described in this report involve significant risks and may not be suitable for all investors, and that any decision to enter into transactions involving such products should not be made, unless all such risks are understood and an independent determination has been made that such transactions would be appropriate. Any discussion of the risks contained herein with respect to any product should not be considered to be a disclosure of all risks or a complete discussion of such risks.

Nothing in this report shall be construed to be an offer or solicitation for the purchase or sale of any product. Any decision to purchase any product mentioned in this report should take into account existing public information, including any registered prospectus in respect of such product.

Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may provide an array of financial services to a large number of corporations in Singapore and worldwide, including but not limited to commercial / investment banking activities (including sponsorship, financial advisory or underwriting activities), brokerage or securities trading activities. Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may have participated in or invested in transactions with the issuer(s) of the securities mentioned in this report, and may have performed services for or solicited business from such issuers. Additionally, Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may have provided advice or investment services to such companies and investments or related investments, as may be mentioned in this report.

Phillip Securities Research or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report may, from time to time maintain a long or short position in securities referred to herein, or in related futures or options, purchase or sell, make a market in, or engage in any other transaction involving such securities, and earn brokerage or other compensation in respect of the foregoing. Investments will be denominated in various currencies including US dollars and Euro and thus will be subject to any fluctuation in exchange rates between US dollars and Euro or foreign currencies and the currency of your own jurisdiction. Such fluctuations may have an adverse effect on the value, price or income return of the investment.

To the extent permitted by law, Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may at any time engage in any of the above activities as set out above or otherwise hold an interest, whether material or not, in respect of companies and investments or related investments, which may be mentioned in this report. Accordingly, information may be available to Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, which is not reflected in this report, and Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may, to the extent permitted by law, have acted upon or used the information prior to or immediately following its publication. Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited its officers, directors, employees or persons involved in the issuance of this report, may have issued other material that is inconsistent with, or reach different conclusions from, the contents of this report.

The information, tools and material presented herein are not directed, intended for distribution to or use by, any person or entity in any jurisdiction or country where such distribution, publication, availability or use would be contrary to the applicable law or regulation or which would subject Phillip Securities Research to any registration or licensing or other requirement, or penalty for contravention of such requirements within such jurisdiction.

This report is intended for general circulation only and does not take into account the specific investment objectives, financial situation or particular needs of any particular person. The products mentioned in this report may not be suitable for all investors and a person receiving or reading this report should seek advice from a professional and financial adviser regarding the legal, business, financial, tax and other aspects including the suitability of such products, taking into account the specific investment objectives, financial situation or particular needs of that person, before making a commitment to invest in any of such products.

This report is not intended for distribution, publication to or use by any person in any jurisdiction outside of Singapore or any other jurisdiction as Phillip Securities Research may determine in its absolute discretion.

IMPORTANT DISCLOSURES FOR INCLUDED RESEARCH ANALYSES OR REPORTS OF FOREIGN RESEARCH HOUSE

Where the report contains research analyses or reports from a foreign research house, please note:

  1. recipients of the analyses or reports are to contact Phillip Securities Research (and not the relevant foreign research house) in Singapore at 250 North Bridge Road, #06-00 Raffles City Tower, Singapore 179101, telephone number +65 6533 6001, in respect of any matters arising from, or in connection with, the analyses or reports; and
  2. to the extent that the analyses or reports are delivered to and intended to be received by any person in Singapore who is not an accredited investor, expert investor or institutional investor, Phillip Securities Research accepts legal responsibility for the contents of the analyses or reports.
Subscribe
Notify of
guest
0 Comments
Inline Feedbacks
View all comments

About the author

Profile photo of Paul Chew

Paul Chew
Head of Research
Phillip Securities Research Pte Ltd

Paul has 20 years of experience as a fund manager and sell-side analyst. During his time as fund manager, he has managed multiple funds and mandates including capital guaranteed, dividend income, renewable energy, single country and regionally focused funds.

He graduated from Monash University and had completed both his Chartered Financial Analyst and Australian CPA programme.

Get access to all the latest market news, reports, technical analysis
by signing up for a free account today!